Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSVÆKST KOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.1% 1.1% 1.1% 1.2% 1.1% 8.2% 8.2%   Credit score (0-100)   80 83 82 85 80 84 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   102.9 424.2 384.0 600.9 327.4 561.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   722 825 920 1,102 1,132 1,294 0.0 0.0   EBITDA   722 825 920 1,102 1,132 1,294 0.0 0.0   EBIT   722 1,040 832 1,406 1,058 1,570 0.0 0.0   Pre-tax profit (PTP)   1,592.3 1,561.3 2,005.0 2,320.0 1,254.1 1,958.2 0.0 0.0   Net earnings   1,471.3 1,334.6 1,819.6 2,080.1 1,044.0 1,734.3 0.0 0.0   Pre-tax profit without non-rec. items   1,592 1,561 2,005 2,320 1,254 1,958 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   13,679 13,894 13,962 14,309 14,236 17,757 0.0 0.0   Shareholders equity total   11,320 12,748 10,683 13,125 14,161 15,783 11,179 11,179   Interest-bearing liabilities   4,838 4,316 7,728 7,325 7,246 9,029 0.0 0.0   Balance sheet total (assets)   23,456 19,653 19,797 21,771 22,534 26,295 11,179 11,179   Net Debt   4,662 4,197 7,505 6,905 6,518 8,752 -11,179 -11,179     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   722 825 920 1,102 1,132 1,294 0.0 0.0   Gross profit growth   -10.0% 14.2% 11.4% 19.9% 2.7% 14.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,456 19,653 19,797 21,771 22,534 26,295 11,179 11,179   Balance sheet change%   4.5% -16.2% 0.7% 10.0% 3.5% 16.7% -57.5% 0.0%   Added value   722.5 1,040.3 847.5 1,439.6 1,091.5 1,609.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 215 52 314 -113 3,482 -17,757 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 126.1% 90.5% 127.6% 93.5% 121.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.1% 7.7% 10.8% 11.8% 6.8% 9.4% 0.0% 0.0%   ROI %   11.4% 9.7% 11.6% 12.2% 7.0% 9.6% 0.0% 0.0%   ROE %   13.8% 11.1% 15.5% 17.5% 7.7% 11.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   48.4% 65.2% 54.2% 60.5% 63.1% 60.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   645.3% 508.6% 816.2% 626.5% 575.9% 676.4% 0.0% 0.0%   Gearing %   42.7% 33.9% 72.3% 55.8% 51.2% 57.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.3% 2.1% 1.6% 3.4% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.4 1.0 1.7 1.1 0.0 0.0   Current Ratio   0.2 0.2 0.3 1.0 1.5 1.0 0.0 0.0   Cash and cash equivalent   176.2 118.3 223.2 419.4 728.0 276.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -5,716.7 -2,080.7 -1,065.4 -46.5 782.6 -35.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0